	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,476	£13,678	£14,020	£14,371	£14,802	£70,347
Total Expenses	£10,378	£10,409	£10,454	£10,500	£10,554	£52,296
Profit Before Tax	£3,098	£3,269	£3,566	£3,870	£4,248	£18,050
Profit After Tax	£2,510	£2,648	£2,888	£3,135	£3,441	£14,621
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£7,885	£8,157	£13,053	£16,118	£18,382	£63,595
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	25%	28%	97%